PHX Minerals Inc.
NYSE:PHX
3.79 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.806 | 3.397 | 2.439 | 10.69 | 6.161 | 0.533 | 0.558 | 0.471 | 0.604 | 0.51 | 2.867 | 1.984 | 3.507 | 5.597 | 0.64 | 0.896 | 0.989 | 0.434 | 1.639 | 0.642 | 0.593 | 0.243 | 0.099 | 0.816 | 0.2 | 0.3 | 0.9 | 0.4 | 0.4 | 1.1 | 0.6 | 0.8 | 1.4 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.806 | 3.397 | 2.439 | 10.69 | 6.161 | 0.533 | 0.558 | 0.471 | 0.604 | 0.51 | 2.867 | 1.984 | 3.507 | 5.597 | 0.64 | 0.896 | 0.989 | 0.434 | 1.639 | 0.642 | 0.593 | 0.243 | 0.099 | 0.816 | 0.2 | 0.3 | 0.9 | 0.4 | 0.4 | 1.1 | 0.6 | 0.8 | 1.4 |
Net Receivables
| 4.9 | 13.152 | 8.843 | 6.748 | 5.883 | 7.135 | 8.075 | 5.371 | 8.717 | 16.853 | 14.383 | 8.35 | 8.811 | 9.867 | 8.364 | 19.563 | 8.216 | 8.361 | 6.641 | 4.963 | 3.99 | 2.533 | 1.861 | 1.956 | 1.1 | 0.9 | 1 | 0.8 | 0.6 | 0.4 | 0.5 | 0.4 | 0.3 |
Inventory
| 0 | 0 | 0 | 0 | 2.257 | 0 | 1.103 | 0.311 | 4.211 | 1.651 | 0.425 | 1.033 | 0.269 | 1.482 | 1.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 4.455 | 1.373 | 0.942 | 0.351 | 0.177 | 0.579 | 0.253 | 0.419 | 0.252 | 0.355 | 0.13 | 0.256 | 0.673 | 0.413 | 0.069 | 0.646 | 0.107 | 0 | 0.022 | 0.24 | 0.117 | 0.006 | 0.005 | 0.004 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 10.162 | 17.922 | 12.224 | 17.79 | 14.477 | 8.246 | 9.989 | 6.572 | 13.784 | 19.369 | 17.805 | 11.623 | 13.261 | 17.359 | 11.008 | 21.105 | 9.312 | 8.796 | 8.302 | 5.845 | 4.7 | 2.782 | 1.964 | 2.775 | 1.4 | 1.2 | 1.8 | 1.2 | 1 | 1.5 | 1.1 | 1.2 | 1.7 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 155.697 | 133.823 | 104.209 | 81.562 | 111.725 | 198.284 | 196.584 | 191.406 | 222.792 | 225.084 | 127.918 | 121.617 | 96.136 | 86.219 | 96.087 | 99.773 | 68.533 | 61.31 | 52.296 | 47.435 | 43.672 | 40.952 | 19.348 | 13.327 | 11.8 | 11.7 | 10.2 | 9.2 | 6.6 | 5.9 | 5.7 | 5.3 | 4.9 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | -0.344 | -1.329 | -5.976 | 0 | 0 | 0 | 0 | -0.6 | -0.127 | 0 | -0.007 | -0.215 | -24.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0.079 | 0.205 | 0.219 | 0.17 | 0.157 | 2.249 | 1.936 | 1.575 | 1.035 | 0.668 | 0.754 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1.586 | 0.344 | 1.329 | 5.976 | 18.088 | 31.051 | 30.987 | 1.517 | 0.6 | 0.127 | 0.912 | 0.007 | 0.354 | 24.065 | 25.944 | 16.828 | 15.499 | 13.322 | 12.249 | 10.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.65 | -0.829 | 0.578 | 0.59 | 0.238 | -18.088 | -31.051 | -30.987 | -1.517 | 0.251 | 0.54 | 0 | 1.36 | 0.655 | 0.772 | -24.815 | -16.133 | -14.655 | -12.678 | -11.342 | -9.285 | 1.104 | 3.968 | 0.108 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 |
Total Non-Current Assets
| 156.347 | 134.58 | 104.787 | 82.232 | 112.167 | 198.504 | 196.755 | 191.563 | 225.041 | 227.272 | 130.033 | 123.564 | 98.163 | 87.766 | 97.542 | 100.902 | 69.227 | 62.154 | 52.94 | 48.341 | 44.702 | 42.055 | 23.315 | 13.435 | 11.9 | 11.8 | 10.3 | 9.3 | 6.8 | 6 | 5.8 | 5.4 | 4.9 |
Total Assets
| 166.508 | 152.502 | 117.011 | 100.022 | 126.645 | 206.75 | 206.744 | 198.135 | 238.825 | 246.641 | 147.838 | 135.187 | 111.424 | 105.125 | 108.55 | 122.007 | 78.54 | 70.949 | 61.242 | 54.186 | 49.403 | 44.837 | 25.28 | 16.21 | 13.3 | 13 | 12.1 | 10.5 | 7.8 | 7.5 | 6.9 | 6.6 | 6.6 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 0.563 | 0.647 | 0.773 | 0.998 | 0.665 | 0.881 | 1.847 | 2.352 | 2.029 | 7.035 | 8.41 | 6.448 | 4.9 | 5.063 | 4.811 | 15.898 | 1.773 | 1.564 | 0.7 | 0.826 | 0.552 | 0.654 | 0.857 | 0.704 | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Short Term Debt
| 0 | 0.213 | 0.132 | 1.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 3.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.496 | 0.334 | 3.805 | 0 | 0 | 0 | 0 | 0 | 0.524 | 0.752 | 0 | 0 | 1.843 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 1.586 | 2.143 | 1.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.532 | 0 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.886 | 7.673 | 10.981 | -4.521 | 1.768 | 3.975 | -0.156 | -0.229 | 0.819 | -5.144 | -7.271 | -5.268 | -3.852 | -4.709 | -2.05 | -15.289 | -1.425 | -1.33 | -0.7 | 0.252 | -0.552 | -0.122 | -0.793 | -0.345 | -0.3 | -0.4 | 0 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.4 |
Total Current Liabilities
| 2.011 | 11.263 | 15.136 | 4.454 | 3.099 | 5.737 | 3.538 | 4.474 | 4.877 | 9.45 | 10.301 | 7.628 | 5.947 | 7.26 | 7.571 | 16.506 | 2.121 | 3.798 | 4.832 | 3.904 | 3.365 | 5.181 | 0.92 | 1.063 | 0.7 | 0.8 | 0.8 | 0.7 | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 33.446 | 29.286 | 18.289 | 27.922 | 35.425 | 51 | 52.222 | 44.5 | 65 | 78 | 8.262 | 14.875 | 0 | 0 | 10.385 | 9.704 | 4.661 | 1.167 | 3.167 | 8.517 | 12.667 | 14.024 | 4.05 | 0 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -68.207 | -81.426 | -73.135 | -102.09 | -108.329 | -31.08 | -35.136 | 0 | 0 | 0.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 1.586 | 0.344 | 1.329 | 5.976 | 18.088 | 31.051 | 30.987 | 39.119 | 37.364 | 31.227 | 26.709 | 24.778 | 22.553 | 24.065 | 25.944 | 16.828 | 15.499 | 13.322 | 12.249 | 10.315 | 8.639 | 3.284 | 1.794 | 1.5 | 1.5 | 1.2 | 0.9 | 0.7 | 0.6 | 0.6 | 0.8 | 0.9 |
Other Non-Current Liabilities
| 7.82 | 2.589 | 4.533 | 3.323 | 2.836 | 71.366 | 84.651 | 76.118 | 104.915 | 110.968 | 33.473 | 37.259 | 1.897 | 1.73 | 1.62 | 1.504 | 1.248 | 1.42 | 1.286 | 0.817 | 0.528 | 0.04 | 0.031 | 0 | 0.1 | -0.1 | 0.1 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
Total Non-Current Liabilities
| 41.266 | 33.461 | 23.166 | 32.574 | 44.237 | 72.247 | 86.499 | 78.47 | 106.944 | 118.002 | 41.882 | 43.707 | 26.675 | 24.283 | 36.856 | 37.152 | 22.737 | 18.086 | 17.775 | 21.582 | 23.51 | 22.703 | 7.365 | 1.794 | 1.6 | 1.4 | 1.3 | 1.6 | 0.8 | 0.7 | 0.7 | 0.9 | 0.9 |
Total Liabilities
| 43.277 | 44.724 | 38.302 | 37.028 | 47.335 | 77.984 | 90.037 | 82.943 | 111.821 | 127.452 | 52.183 | 51.335 | 32.622 | 31.543 | 44.427 | 53.658 | 24.858 | 21.884 | 22.606 | 25.486 | 26.875 | 27.884 | 8.285 | 2.857 | 2.3 | 2.2 | 2.1 | 2.3 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.602 | 0.596 | 0.546 | 0.377 | 0.282 | 0.282 | 0.281 | 0.281 | 0.281 | 0.281 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.14 | 0.07 | 0.07 | 0.07 | 0.069 | 0.069 | 0.069 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 80.023 | 67.118 | 48.966 | 56.244 | 81.848 | 125.267 | 113.33 | 112.482 | 125.446 | 118.794 | 96.454 | 84.821 | 79.772 | 73.6 | 64.508 | 69.237 | 50.036 | 45.798 | 36.78 | 27.344 | 21.366 | 15.987 | 16.223 | 12.677 | 10.4 | 10.2 | 9.5 | 7.8 | 6.2 | 6 | 5.3 | 4.9 | 4.8 |
Accumulated Other Comprehensive Income/Loss
| 1.488 | 1.496 | 1.768 | 1.874 | 2.556 | -243.257 | -246.484 | -251.708 | -228.037 | -204.732 | -186.641 | -165.199 | -146.148 | -131.983 | -112.9 | 1.606 | 1.359 | 1.203 | -43.787 | -37.755 | -31.686 | -27.861 | -22.91 | -20.39 | -18.3 | -16.6 | -15.1 | -13.7 | -12.3 | -11.6 | -10.7 | -9.7 | -8.9 |
Other Total Stockholders Equity
| 41.119 | 38.568 | 27.428 | 4.499 | -5.376 | 246.474 | 249.58 | 254.136 | 229.314 | 204.845 | 185.702 | 164.089 | 145.038 | 131.825 | 112.374 | -2.634 | 2.146 | 1.925 | 45.573 | 39.042 | 32.778 | 28.757 | 23.613 | 20.999 | 18.8 | 17.2 | 15.6 | 14.1 | 12.7 | 12 | 11.1 | 10.2 | 9.4 |
Total Shareholders Equity
| 123.231 | 107.779 | 78.709 | 62.994 | 79.31 | 128.765 | 116.708 | 115.192 | 127.005 | 119.189 | 95.655 | 83.852 | 78.802 | 73.582 | 64.122 | 68.349 | 53.681 | 49.066 | 38.635 | 28.701 | 22.528 | 16.953 | 16.995 | 13.354 | 11 | 10.8 | 10 | 8.2 | 6.6 | 6.4 | 5.7 | 5.4 | 5.3 |
Total Equity
| 123.231 | 107.779 | 78.709 | 62.994 | 79.31 | 128.765 | 116.708 | 115.192 | 127.005 | 119.189 | 95.655 | 83.852 | 78.802 | 73.582 | 64.122 | 68.349 | 53.681 | 49.066 | 38.635 | 28.701 | 22.528 | 16.953 | 16.995 | 13.354 | 11 | 10.8 | 10 | 8.2 | 6.6 | 6.4 | 5.7 | 5.4 | 5.3 |
Total Liabilities & Shareholders Equity
| 166.508 | 152.502 | 117.011 | 100.022 | 126.645 | 206.75 | 206.744 | 198.135 | 238.825 | 246.641 | 147.838 | 135.187 | 111.424 | 105.125 | 108.55 | 122.007 | 78.54 | 70.949 | 61.242 | 54.186 | 49.403 | 44.837 | 25.28 | 16.21 | 13.3 | 13 | 12.1 | 10.5 | 7.8 | 7.5 | 6.9 | 6.6 | 6.6 |